Highlights

[CARIMIN] QoQ Quarter Result on 2016-03-31 [#3]

Stock [CARIMIN]: CARIMIN PETROLEUM BHD
Announcement Date 23-May-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 31-Mar-2016  [#3]
Profit Trend QoQ -     158.50%    YoY -     -79.78%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 31,323 32,846 23,041 21,974 41,242 37,270 14,844 64.14%
  QoQ % -4.64% 42.55% 4.86% -46.72% 10.66% 151.08% -
  Horiz. % 211.01% 221.27% 155.22% 148.03% 277.84% 251.08% 100.00%
PBT -2,309 1,771 -1,055 1,086 -911 7,168 -20,185 -76.28%
  QoQ % -230.38% 267.87% -197.15% 219.21% -112.71% 135.51% -
  Horiz. % 11.44% -8.77% 5.23% -5.38% 4.51% -35.51% 100.00%
Tax -152 -137 1,395 -394 -273 -3,565 -1,545 -78.54%
  QoQ % -10.95% -109.82% 454.06% -44.32% 92.34% -130.74% -
  Horiz. % 9.84% 8.87% -90.29% 25.50% 17.67% 230.74% 100.00%
NP -2,461 1,634 340 692 -1,184 3,603 -21,730 -76.44%
  QoQ % -250.61% 380.59% -50.87% 158.45% -132.86% 116.58% -
  Horiz. % 11.33% -7.52% -1.56% -3.18% 5.45% -16.58% 100.00%
NP to SH -2,587 1,645 340 692 -1,183 3,603 -21,728 -75.64%
  QoQ % -257.26% 383.82% -50.87% 158.50% -132.83% 116.58% -
  Horiz. % 11.91% -7.57% -1.56% -3.18% 5.44% -16.58% 100.00%
Tax Rate - % 7.74 % - % 36.28 % - % 49.73 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 15.56% 0.00% 72.95% 0.00% 100.00% -
Total Cost 33,784 31,212 22,701 21,282 42,426 33,667 36,574 -5.13%
  QoQ % 8.24% 37.49% 6.67% -49.84% 26.02% -7.95% -
  Horiz. % 92.37% 85.34% 62.07% 58.19% 116.00% 92.05% 100.00%
Net Worth 162,124 165,557 158,031 162,755 162,124 163,223 159,715 1.00%
  QoQ % -2.07% 4.76% -2.90% 0.39% -0.67% 2.20% -
  Horiz. % 101.51% 103.66% 98.95% 101.90% 101.51% 102.20% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 162,124 165,557 158,031 162,755 162,124 163,223 159,715 1.00%
  QoQ % -2.07% 4.76% -2.90% 0.39% -0.67% 2.20% -
  Horiz. % 101.51% 103.66% 98.95% 101.90% 101.51% 102.20% 100.00%
NOSH 233,878 233,878 233,878 233,878 233,878 233,878 233,878 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -7.86 % 4.97 % 1.48 % 3.15 % -2.87 % 9.67 % -146.39 % -85.64%
  QoQ % -258.15% 235.81% -53.02% 209.76% -129.68% 106.61% -
  Horiz. % 5.37% -3.40% -1.01% -2.15% 1.96% -6.61% 100.00%
ROE -1.60 % 0.99 % 0.22 % 0.43 % -0.73 % 2.21 % -13.60 % -75.83%
  QoQ % -261.62% 350.00% -48.84% 158.90% -133.03% 116.25% -
  Horiz. % 11.76% -7.28% -1.62% -3.16% 5.37% -16.25% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 13.39 13.98 10.17 9.40 17.63 15.94 6.35 64.07%
  QoQ % -4.22% 37.46% 8.19% -46.68% 10.60% 151.02% -
  Horiz. % 210.87% 220.16% 160.16% 148.03% 277.64% 251.02% 100.00%
EPS -1.11 0.70 0.15 0.30 -0.51 1.54 -9.29 -75.58%
  QoQ % -258.57% 366.67% -50.00% 158.82% -133.12% 116.58% -
  Horiz. % 11.95% -7.53% -1.61% -3.23% 5.49% -16.58% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6932 0.7045 0.6972 0.6959 0.6932 0.6979 0.6829 1.00%
  QoQ % -1.60% 1.05% 0.19% 0.39% -0.67% 2.20% -
  Horiz. % 101.51% 103.16% 102.09% 101.90% 101.51% 102.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,878
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 13.39 13.98 10.17 9.40 17.63 15.94 6.35 64.07%
  QoQ % -4.22% 37.46% 8.19% -46.68% 10.60% 151.02% -
  Horiz. % 210.87% 220.16% 160.16% 148.03% 277.64% 251.02% 100.00%
EPS -1.11 0.70 0.15 0.30 -0.51 1.54 -9.29 -75.58%
  QoQ % -258.57% 366.67% -50.00% 158.82% -133.12% 116.58% -
  Horiz. % 11.95% -7.53% -1.61% -3.23% 5.49% -16.58% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6932 0.7045 0.6972 0.6959 0.6932 0.6979 0.6829 1.00%
  QoQ % -1.60% 1.05% 0.19% 0.39% -0.67% 2.20% -
  Horiz. % 101.51% 103.16% 102.09% 101.90% 101.51% 102.20% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/07/09 30/04/09 30/06/16 31/01/09 31/12/15 30/09/15 30/06/15 -
Price 0.3200 0.3500 0.3950 0.4850 0.7450 0.8200 0.9600 -
P/RPS 2.39 2.50 3.89 5.16 4.22 5.15 15.13 -70.61%
  QoQ % -4.40% -35.73% -24.61% 22.27% -18.06% -65.96% -
  Horiz. % 15.80% 16.52% 25.71% 34.10% 27.89% 34.04% 100.00%
P/EPS -28.93 49.97 261.79 163.92 -147.29 53.23 -10.33 98.07%
  QoQ % -157.89% -80.91% 59.71% 211.29% -376.70% 615.30% -
  Horiz. % 280.06% -483.74% -2,534.27% -1,586.83% 1,425.85% -515.30% 100.00%
EY -3.46 2.00 0.38 0.61 -0.68 1.88 -9.68 -49.48%
  QoQ % -273.00% 426.32% -37.70% 189.71% -136.17% 119.42% -
  Horiz. % 35.74% -20.66% -3.93% -6.30% 7.02% -19.42% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.46 0.50 0.57 0.70 1.07 1.17 1.41 -52.45%
  QoQ % -8.00% -12.28% -18.57% -34.58% -8.55% -17.02% -
  Horiz. % 32.62% 35.46% 40.43% 49.65% 75.89% 82.98% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 22/11/16 22/08/16 23/05/16 22/02/16 26/11/15 25/08/15 -
Price 0.3500 0.3100 0.3950 0.4500 0.5000 0.7100 0.8000 -
P/RPS 2.61 2.22 3.89 4.79 2.84 4.46 12.60 -64.82%
  QoQ % 17.57% -42.93% -18.79% 68.66% -36.32% -64.60% -
  Horiz. % 20.71% 17.62% 30.87% 38.02% 22.54% 35.40% 100.00%
P/EPS -31.64 44.26 261.79 152.09 -98.85 46.09 -8.61 137.20%
  QoQ % -171.49% -83.09% 72.13% 253.86% -314.47% 635.31% -
  Horiz. % 367.48% -514.05% -3,040.53% -1,766.43% 1,148.08% -535.31% 100.00%
EY -3.16 2.26 0.38 0.66 -1.01 2.17 -11.61 -57.84%
  QoQ % -239.82% 494.74% -42.42% 165.35% -146.54% 118.69% -
  Horiz. % 27.22% -19.47% -3.27% -5.68% 8.70% -18.69% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.50 0.44 0.57 0.65 0.72 1.02 1.17 -43.12%
  QoQ % 13.64% -22.81% -12.31% -9.72% -29.41% -12.82% -
  Horiz. % 42.74% 37.61% 48.72% 55.56% 61.54% 87.18% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

208  162  559  1367 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.51+0.02 
 DGB 0.17+0.005 
 ISTONE 0.21-0.015 
 IFCAMSC 0.545+0.015 
 HSI-H8F 0.39-0.03 
 HSI-C7K 0.345+0.01 
 SAPNRG-WA 0.135+0.005 
 EKOVEST 0.775+0.005 
 VELESTO 0.385+0.005 

TOP ARTICLES

1. [转贴] 为什么有人看不上股息收入,有人却靠收股息达成财务自由?!- 陈剑 Good Articles to Share
2. Malaysia Construction – ECRL: Package 2 Set for Take Off KL Trader Investment Research Articles
3. Technical View - MTAG Group Bhd (MTAG, 0213) Rakuten Trade Research Reports
4. COMMENTS ON ALLIANCE BANK BERHAD (2488) - louisesinvesting Good Articles to Share
5. Minister: Govt to provide RM20.7b in cash, incentives over five years for digitalisation save malaysia!!!
6. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
7. PublicInvest Research Headlines - 14 Nov 2019 PublicInvest Research
8. [12Invest] - 我要投资 - 浅谈Dayang(5141) Right Issue [12Invest] - 我要投资
Partners & Brokers